[M&G] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 55.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Revenue 301,336 178,628 221,156 214,032 0 122,804 187,556 7.76%
PBT -3,944 -91,940 -76,656 -51,696 0 136,528 -29,176 -27.07%
Tax -304 308 -8 -364 0 -235,004 -11,916 -43.94%
NP -4,248 -91,632 -76,664 -52,060 0 -98,476 -41,092 -30.10%
-
NP to SH -3,788 -68,700 -59,892 -33,736 0 -64,264 -30,788 -28.15%
-
Tax Rate - - - - - 172.13% - -
Total Cost 305,584 270,260 297,820 266,092 0 221,280 228,648 4.68%
-
Net Worth 89,622 105,189 26,132 82,884 0 98,220 178,640 -10.31%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Net Worth 89,622 105,189 26,132 82,884 0 98,220 178,640 -10.31%
NOSH 723,878 723,878 723,878 723,878 723,878 701,572 699,727 0.53%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
NP Margin -1.41% -51.30% -34.67% -24.32% 0.00% -80.19% -21.91% -
ROE -4.23% -65.31% -229.19% -40.70% 0.00% -65.43% -17.23% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
RPS 13.55 8.03 30.55 29.57 0.00 17.50 26.80 -10.20%
EPS -0.16 3.08 -8.28 -4.68 0.00 -9.16 -4.40 -40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0473 0.0361 0.1145 0.00 0.14 0.2553 -25.27%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
RPS 38.59 22.88 28.32 27.41 0.00 15.73 24.02 7.76%
EPS -0.49 -8.80 -7.67 -4.32 0.00 -8.23 -3.94 -28.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1347 0.0335 0.1061 0.00 0.1258 0.2288 -10.31%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 -
Price 0.075 0.125 0.065 0.08 0.12 0.475 0.39 -
P/RPS 0.55 1.56 0.21 0.27 0.00 2.71 1.45 -14.18%
P/EPS -44.03 -4.05 -0.79 -1.72 0.00 -5.19 -8.86 28.78%
EY -2.27 -24.71 -127.29 -58.26 0.00 -19.28 -11.28 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.64 1.80 0.70 0.00 3.39 1.53 3.13%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Date 26/09/22 30/09/21 22/09/20 20/09/19 - 23/05/17 30/05/16 -
Price 0.09 0.115 0.07 0.07 0.00 0.485 0.40 -
P/RPS 0.66 1.43 0.23 0.24 0.00 2.77 1.49 -12.05%
P/EPS -52.84 -3.72 -0.85 -1.50 0.00 -5.29 -9.09 32.01%
EY -1.89 -26.86 -118.20 -66.58 0.00 -18.89 -11.00 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.43 1.94 0.61 0.00 3.46 1.57 5.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment